XML 37 R25.htm IDEA: XBRL DOCUMENT v3.19.1
Segment Information (Tables)
6 Months Ended
Mar. 31, 2019
Segment Reporting Information [Line Items]  
Schedule of segment reporting information, by segment
The accounting policies of the reporting segments are described throughout Note A included in the Company’s annual report on Form 10-K for the fiscal year ended September 30, 2018. Financial information relating to the Company’s reporting segments is as follows:
 
 
March 31, 2019
 
 
Homebuilding
 
Forestar (1)
 
Financial Services
 
Other (2)
 
Eliminations (3)
 
Other Adjustments (4)
 
Consolidated
 
 
(In millions)
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
557.3

 
$
66.4

 
$
61.1

 
$
14.0

 
$

 
$

 
$
698.8

Restricted cash
 
9.4

 
15.7

 
7.3

 

 

 

 
32.4

Inventories:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
     Construction in progress and finished homes
 
6,086.1

 

 

 

 
1.5

 

 
6,087.6

     Residential land and lots — developed and under development
 
4,879.4

 
803.0

 

 

 
(22.1
)
 
12.6

 
5,672.9

     Land held for development
 
62.3

 
48.5

 

 

 

 

 
110.8

     Land held for sale
 
49.0

 

 

 

 

 

 
49.0


 
11,076.8

 
851.5

 

 

 
(20.6
)
 
12.6

 
11,920.3

Mortgage loans held for sale
 

 

 
796.5

 

 

 

 
796.5

Deferred income taxes, net
 
155.0

 
22.9

 

 

 
1.5

 
(7.5
)
 
171.9

Property and equipment, net
 
220.2

 
2.4

 
3.4

 
211.9

 

 

 
437.9

Other assets
 
732.8

 
26.0

 
52.1

 
37.4

 
(75.2
)
 
12.6

 
785.7

Goodwill
 
134.3

 

 

 

 

 
29.2

 
163.5

 
 
$
12,885.8

 
$
984.9

 
$
920.4

 
$
263.3

 
$
(94.3
)
 
$
46.9

 
$
15,007.0

Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accounts payable
 
$
631.7

 
$
16.1

 
$
9.4

 
$
3.0

 
$
(1.7
)
 
$

 
$
658.5

Accrued expenses and other liabilities
 
1,102.2

 
131.9

 
43.8

 
10.9

 
(83.3
)
 
(13.4
)
 
1,192.1

Notes payable
 
2,777.2

 
149.2

 
690.7

 

 

 
5.3

 
3,622.4

 
 
$
4,511.1

 
$
297.2

 
$
743.9

 
$
13.9

 
$
(85.0
)
 
$
(8.1
)
 
$
5,473.0

______________
(1)
Amounts are presented on Forestar’s historical cost basis, consistent with the manner in which management evaluates segment performance. All purchase accounting adjustments are included in the Other Adjustments column.
(2)
Amounts represent the aggregate balances of certain subsidiaries that are immaterial for separate reporting.
(3)
Amounts represent the elimination of intercompany transactions.
(4)
Amounts represent purchase accounting adjustments related to the Forestar acquisition.

 
 
September 30, 2018
 
 
Homebuilding
 
Forestar (1)
 
Financial Services
 
Other (2)
 
Eliminations (3)
 
Other Adjustments (4)
 
Consolidated
 
 
(In millions)
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
1,111.8

 
$
318.8

 
$
33.7

 
$
8.8

 
$

 
$

 
$
1,473.1

Restricted cash
 
8.6

 
16.2

 
8.1

 

 

 

 
32.9

Inventories:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
     Construction in progress and finished homes
 
5,084.4

 

 

 

 
1.9

 

 
5,086.3

     Residential land and lots — developed and under development
 
4,689.3

 
463.1

 

 

 
(7.2
)
 
27.2

 
5,172.4

     Land held for development
 
61.2

 
34.9

 

 

 

 

 
96.1

     Land held for sale
 
40.2

 

 

 

 

 

 
40.2


 
9,875.1

 
498.0

 

 

 
(5.3
)
 
27.2

 
10,395.0

Mortgage loans held for sale
 

 

 
796.4

 

 

 

 
796.4

Deferred income taxes, net
 
176.5

 
26.9

 

 

 
1.1

 
(10.5
)
 
194.0

Property and equipment, net
 
207.1

 
1.8

 
3.0

 
189.2

 

 

 
401.1

Other assets
 
673.7

 
31.4

 
43.6

 
0.9

 
(48.6
)
 
11.9

 
712.9

Goodwill
 
80.0

 

 

 

 

 
29.2

 
109.2

 
 
$
12,132.8

 
$
893.1

 
$
884.8

 
$
198.9

 
$
(52.8
)
 
$
57.8

 
$
14,114.6

Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Accounts payable
 
$
612.4

 
$
11.2

 
$
0.2

 
$
4.2

 
$
(3.3
)
 
$

 
$
624.7

Accrued expenses and other liabilities
 
1,041.3

 
95.7

 
41.9

 
9.9

 
(46.1
)
 
(15.2
)
 
1,127.5

Notes payable
 
2,445.9

 
111.7

 
637.7

 

 

 
8.2

 
3,203.5

 
 
$
4,099.6

 
$
218.6

 
$
679.8

 
$
14.1

 
$
(49.4
)
 
$
(7.0
)
 
$
4,955.7

______________
(1)
Amounts are presented on Forestar’s historical cost basis, consistent with the manner in which management evaluates segment performance. All purchase accounting adjustments are included in the Other Adjustments column.
(2)
Amounts represent the aggregate balances of certain subsidiaries that are immaterial for separate reporting.
(3)
Amounts represent the elimination of intercompany transactions and the reclassification of Forestar interest expense to inventory.
(4)
Amounts represent purchase accounting adjustments related to the Forestar acquisition.

 
 
Three Months Ended March 31, 2019
 
 
Homebuilding
 
Forestar (1)
 
Financial Services
 
Other (2)
 
Eliminations (3)
 
Other Adjustments (4)
 
Consolidated
 
 
(In millions)
Revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home sales
 
$
3,980.5

 
$

 
$

 
$

 
$

 
$

 
$
3,980.5

Land/lot sales and other
 
14.9

 
65.4

 

 
6.0

 
(39.7
)
 

 
46.6

Financial services
 

 

 
101.6

 

 

 

 
101.6

 
 
3,995.4

 
65.4

 
101.6

 
6.0

 
(39.7
)
 

 
4,128.7

Cost of sales:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home sales (5)
 
3,214.2

 

 

 

 
(0.7
)
 

 
3,213.5

Land/lot sales and other
 
9.3

 
43.7

 

 

 
(31.8
)
 
8.2

 
29.4

Inventory and land option charges
 
13.8

 

 

 

 

 

 
13.8

 
 
3,237.3

 
43.7

 

 

 
(32.5
)
 
8.2

 
3,256.7

Selling, general and administrative expense
 
359.3

 
6.2

 
71.3

 
7.3

 

 
0.1

 
444.2

Gain on sale of assets
 

 

 

 
(29.3
)
 

 

 
(29.3
)
Other (income) expense
 
(1.6
)
 
(0.9
)
 
(3.7
)
 
0.5

 

 

 
(5.7
)
Income before income taxes
 
$
400.4

 
$
16.4

 
$
34.0

 
$
27.5

 
$
(7.2
)
 
$
(8.3
)
 
$
462.8

______________
(1)
Results are presented on Forestar’s historical cost basis, consistent with the manner in which management evaluates segment performance. All purchase accounting adjustments are included in the Other Adjustments column.
(2)
Amounts represent the aggregate results of certain subsidiaries that are immaterial for separate reporting.
(3)
Amounts represent the elimination of intercompany transactions.
(4)
Amounts represent purchase accounting adjustments related to the Forestar acquisition.
(5)
Amount in the Eliminations column represents the profit on lots sold from Forestar to the homebuilding segment. Intercompany profit is eliminated in the consolidated financial statements when Forestar sells lots to the homebuilding segment and is recognized in the consolidated financial statements when the homebuilding segment closes homes on the lots to homebuyers.


 
 
Six Months Ended March 31, 2019
 
 
Homebuilding
 
Forestar (1)
 
Financial Services
 
Other (2)
 
Eliminations (3)
 
Other Adjustments (4)
 
Consolidated
 
 
(In millions)
Revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home sales
 
$
7,391.2

 
$

 
$

 
$

 
$

 
$

 
$
7,391.2

Land/lot sales and other
 
21.7

 
103.8

 

 
12.8

 
(68.7
)
 

 
69.6

Financial services
 

 

 
186.9

 

 

 

 
186.9

 
 
7,412.9

 
103.8

 
186.9

 
12.8

 
(68.7
)
 

 
7,647.7

Cost of sales:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home sales (5)
 
5,943.4

 

 

 

 
(1.7
)
 

 
5,941.7

Land/lot sales and other
 
14.5

 
74.3

 

 

 
(56.3
)
 
11.8

 
44.3

Inventory and land option charges
 
21.8

 

 

 

 

 

 
21.8

 
 
5,979.7

 
74.3

 

 

 
(58.0
)
 
11.8

 
6,007.8

Selling, general and administrative expense
 
683.9

 
11.9

 
137.0

 
13.9

 

 
0.3

 
847.0

Gain on sale of assets
 
(2.0
)
 
(0.9
)
 

 
(29.3
)
 

 
0.9

 
(31.3
)
Other (income) expense
 
(3.5
)
 
(2.8
)
 
(7.7
)
 
(0.3
)
 

 

 
(14.3
)
Income before income taxes
 
$
754.8

 
$
21.3

 
$
57.6

 
$
28.5

 
$
(10.7
)
 
$
(13.0
)
 
$
838.5

Summary Cash Flow Information:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization
 
$
30.1

 
$
0.1

 
$
0.7

 
$
2.9

 
$

 
$
0.3

 
$
34.1

Cash (used in) provided by operating activities
 
$
(215.9
)
 
$
(283.4
)
 
$
48.8

 
$
(4.1
)
 
$
(2.7
)
 
$
(4.4
)
 
$
(461.7
)
______________
(1)
Results are presented on Forestar’s historical cost basis, consistent with the manner in which management evaluates segment performance. All purchase accounting adjustments are included in the Other Adjustments column.
(2)
Amounts represent the aggregate results of certain subsidiaries that are immaterial for separate reporting.
(3)
Amounts represent the elimination of intercompany transactions.
(4)
Amounts represent purchase accounting adjustments related to the Forestar acquisition.
(5)
Amount in the Eliminations column represents the profit on lots sold from Forestar to the homebuilding segment. Intercompany profit is eliminated in the consolidated financial statements when Forestar sells lots to the homebuilding segment and is recognized in the consolidated financial statements when the homebuilding segment closes homes on the lots to homebuyers.



 
 
Three Months Ended March 31, 2018
 
 
Homebuilding
 
Forestar (1)
 
Financial Services
 
Other (2)
 
Eliminations (3)
 
Other Adjustments (4)
 
Consolidated
 
 
(In millions)
Revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home sales
 
$
3,672.1

 
$

 
$

 
$

 
$

 
$

 
$
3,672.1

Land/lot sales and other
 
13.6

 
22.6

 

 

 
(8.5
)
 

 
27.7

Financial services
 

 

 
94.9

 

 

 

 
94.9

 
 
3,685.7

 
22.6

 
94.9

 

 
(8.5
)
 

 
3,794.7

Cost of sales:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home sales
 
2,907.5

 

 

 

 

 

 
2,907.5

Land/lot sales and other
 
12.0

 
16.2

 

 

 
(6.7
)
 
2.5

 
24.0

Inventory and land option charges
 
30.1

 

 

 

 

 

 
30.1

 
 
2,949.6

 
16.2

 

 

 
(6.7
)
 
2.5

 
2,961.6

Selling, general and administrative expense
 
322.7

 
5.6

 
66.7

 
5.8

 

 
0.1

 
400.9

Gain on sale of assets
 

 
(2.7
)
 

 

 

 
1.6

 
(1.1
)
Interest expense
 

 
2.1

 

 

 
(2.1
)
 

 

Other (income) expense
 
(2.6
)
 
(3.2
)
 
(3.2
)
 
(3.6
)
 

 
1.1

 
(11.5
)
Income (loss) before income taxes
 
$
416.0

 
$
4.6

 
$
31.4

 
$
(2.2
)
 
$
0.3

 
$
(5.3
)
 
$
444.8

______________
(1)
Results are presented on Forestar’s historical cost basis, consistent with the manner in which management evaluates segment performance. All purchase accounting adjustments are included in the Other Adjustments column.
(2)
Amounts represent the aggregate results of certain subsidiaries that are immaterial for separate reporting.
(3)
Amounts represent the elimination of intercompany transactions and the reclassification of Forestar interest expense to inventory.
(4)
Amounts represent purchase accounting adjustments related to the Forestar acquisition.


 
 
Six Months Ended March 31, 2018
 
 
Homebuilding
 
Forestar (1)
 
Financial Services
 
Other (2)
 
Eliminations (3)
 
Other Adjustments (4)
 
Consolidated
 
 
(In millions)
Revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home sales
 
$
6,856.6

 
$

 
$

 
$

 
$

 
$

 
$
6,856.6

Land/lot sales and other
 
50.0

 
53.5

 

 

 
(8.5
)
 

 
95.0

Financial services
 

 

 
176.0

 

 

 

 
176.0

 
 
6,906.6

 
53.5

 
176.0

 

 
(8.5
)
 

 
7,127.6

Cost of sales:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Home sales
 
5,429.0

 

 

 

 

 

 
5,429.0

Land/lot sales and other
 
43.3

 
35.5

 

 

 
(6.7
)
 
6.9

 
79.0

Inventory and land option charges
 
33.8

 

 

 

 

 

 
33.8

 
 
5,506.1

 
35.5

 

 

 
(6.7
)
 
6.9

 
5,541.8

Selling, general and administrative expense
 
627.5

 
19.1

 
128.4

 
9.8

 

 
0.3

 
785.1

Gain on sale of assets
 
(13.4
)
 
(2.7
)
 

 

 

 
1.6

 
(14.5
)
Interest expense
 

 
4.2

 

 

 
(4.2
)
 

 

Other (income) expense
 
(3.4
)
 
(11.3
)
 
(6.1
)
 
(6.5
)
 

 
6.4

 
(20.9
)
Income (loss) before income taxes
 
$
789.8

 
$
8.7

 
$
53.7

 
$
(3.3
)
 
$
2.4

 
$
(15.2
)
 
$
836.1

Summary Cash Flow Information:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Depreciation and amortization
 
$
26.3

 
$
2.5

 
$
0.7

 
$
3.3

 
$

 
$
0.3

 
$
33.1

Cash provided by (used in) operating activities
 
$
90.7

 
$
(150.2
)
 
$
(30.7
)
 
$
(0.5
)
 
$

 
$
(8.1
)
 
$
(98.8
)

______________
(1)
Results are presented from the date of acquisition and on Forestar’s historical cost basis, consistent with the manner in which management evaluates segment performance. All purchase accounting adjustments are included in the Other Adjustments column.
(2)
Amounts represent the aggregate results of certain subsidiaries that are immaterial for separate reporting.
(3)
Amounts represent the elimination of intercompany transactions and the reclassification of Forestar interest expense to inventory.
(4)
Amounts represent purchase accounting adjustments related to the Forestar acquisition.


Homebuilding Inventories by Reporting Segment (1)
 
March 31,
2019
 
September 30,
2018
 
 
(In millions)
East
 
$
1,354.4

 
$
1,192.0

Midwest
 
817.7

 
583.1

Southeast
 
2,852.1

 
2,668.7

South Central
 
2,720.6

 
2,439.4

Southwest
 
628.1

 
499.7

West
 
2,466.9

 
2,268.5

Corporate and unallocated (2)
 
237.0

 
223.7

 
 
$
11,076.8

 
$
9,875.1

_________________

(1)
Homebuilding inventories are the only assets included in the measure of homebuilding segment assets used by the Company’s chief operating decision makers.
(2)
Corporate and unallocated consists primarily of capitalized interest and property taxes.

Homebuilding Results by Reporting Segment
 
Three Months Ended 
 March 31,
 
Six Months Ended 
 March 31,
 
 
2019
 
2018
 
2019
 
2018
 
 
(In millions)
Revenues
 
 
 
 
 
 
 
 
East
 
$
518.2

 
$
435.8

 
$
965.7

 
$
828.9

Midwest
 
248.1

 
203.6

 
497.2

 
365.0

Southeast
 
1,205.3

 
1,042.0

 
2,219.2

 
2,030.6

South Central
 
990.2

 
919.0

 
1,862.7

 
1,727.8

Southwest
 
173.2

 
172.1

 
316.9

 
328.5

West
 
860.4

 
913.2

 
1,551.2

 
1,625.8

 
 
$
3,995.4

 
$
3,685.7

 
$
7,412.9

 
$
6,906.6

Inventory and Land Option Charges
 
 
 
 
 
 
 
 
East
 
$
0.3

 
$
0.7

 
$
1.7

 
$
0.6

Midwest
 
0.2

 
0.2

 
0.5

 
0.4

Southeast
 
2.2

 
25.1

 
3.5

 
26.2

South Central
 
1.4

 
0.6

 
1.9

 
1.9

Southwest
 
0.1

 

 
0.2

 
0.8

West
 
9.6

 
3.5

 
14.0

 
3.9

 
 
$
13.8

 
$
30.1

 
$
21.8

 
$
33.8

Income before Income Taxes (1)
 
 
 
 
 
 
 
 
East
 
$
45.9

 
$
46.7

 
$
83.9

 
$
91.7

Midwest
 
9.5

 
18.7

 
20.2

 
32.0

Southeast
 
131.0

 
96.3

 
243.2

 
218.8

South Central
 
119.3

 
120.5

 
225.3

 
222.0

Southwest
 
18.6

 
22.0

 
36.3

 
36.7

West
 
76.1

 
111.8

 
145.9

 
188.6

 
 
$
400.4

 
$
416.0

 
$
754.8

 
$
789.8

_________________
(1)
Expenses maintained at the corporate level consist primarily of interest and property taxes, which are capitalized and amortized to cost of sales or expensed directly, and the expenses related to operating the Company’s corporate office. The amortization of capitalized interest and property taxes is allocated to each homebuilding segment based on the segment’s cost of sales, while expenses associated with the corporate office are allocated to each homebuilding segment based on the segment’s inventory balances.